OMEGA 2.3.0 session NTR started at 2024-03-04 19:38:35


Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR Pass 1: Manufacturer=Ferrari
Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2023  Iteration=0 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2023 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000000 / 0.067858 (DELTA:0.067858)
2023 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.794637 / 0.726779 (DELTA:0.067858)
2023 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.205363 / 0.205363 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $336582 / $320554 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $283975 / $298160 R:0.952425
cross subsidized price / cost ALT sedan_wagon.PHEV                    $327245 / $311662 R:1.050000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $333657 / $320554 R:1.040875
modified cross subsidized price / cost ALT sedan_wagon.ICE            $283975 / $298160 R:0.952425
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $324320 / $311662 R:1.040615

cross subsidized price / cost ALT BEV                                 $336582 / $320554 R:1.050000
cross subsidized price / cost ALT ICE                                 $283975 / $298160 R:0.952425
cross subsidized price / cost ALT PHEV                                $327245 / $311662 R:1.050000
cross subsidized price / cost ALT sedan_wagon                         $296431 / $302452 R:0.980091
cross subsidized price / cost ALT TOTAL                               $296431 / $302452 R:0.980091

2023_0_0  SCORE:0.065147, CE:0.067858, CSPE:0.019909

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2023  Iteration=1 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2023 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000000 / 0.049192 (DELTA:0.049192)
2023 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.794637 / 0.745445 (DELTA:0.049192)
2023 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.205363 / 0.205363 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $320554 / $320554 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $298160 / $298160 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $311662 / $311662 R:1.000000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $317629 / $320554 R:0.990875
modified cross subsidized price / cost ALT sedan_wagon.ICE            $298160 / $298160 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $308737 / $311662 R:0.990615

cross subsidized price / cost ALT BEV                                 $320554 / $320554 R:1.000000
cross subsidized price / cost ALT ICE                                 $298160 / $298160 R:1.000000
cross subsidized price / cost ALT PHEV                                $311662 / $311662 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $302034 / $302034 R:1.000000
cross subsidized price / cost ALT TOTAL                               $302034 / $302034 R:1.000000

2023_1_1  SCORE:0.032794, CE:0.049192, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2023  Iteration=2 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2023 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.049192 / 0.049192 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.745445 / 0.745445 (DELTA:0.000000)
2023 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.205363 / 0.205363 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $320554 / $320554 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $297637 / $297637 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $311662 / $311662 R:1.000000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $317629 / $320554 R:0.990875
modified cross subsidized price / cost ALT sedan_wagon.ICE            $297637 / $297637 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $308737 / $311662 R:0.990615

cross subsidized price / cost ALT BEV                                 $320554 / $320554 R:1.000000
cross subsidized price / cost ALT ICE                                 $297637 / $297637 R:1.000000
cross subsidized price / cost ALT PHEV                                $311662 / $311662 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $301645 / $301645 R:1.000000
cross subsidized price / cost ALT TOTAL                               $301645 / $301645 R:1.000000

2023_2_2  SCORE:0.000000, CE:0.000000, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2024  Iteration=0 Ferrari

2024 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.070547 / 0.144935 (DELTA:0.074388)
2024 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.651848 / 0.651847 (DELTA:0.000001)
2024 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.277606 / 0.203219 (DELTA:0.074387)

cross subsidized price / cost ALT sedan_wagon.BEV                     $334714 / $318776 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $283065 / $296627 R:0.954281
cross subsidized price / cost ALT sedan_wagon.PHEV                    $325846 / $310329 R:1.050000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $331489 / $318776 R:1.039883
modified cross subsidized price / cost ALT sedan_wagon.ICE            $283065 / $296627 R:0.954281
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $322621 / $310329 R:1.039608

cross subsidized price / cost ALT BEV                                 $334714 / $318776 R:1.050000
cross subsidized price / cost ALT ICE                                 $283065 / $296627 R:0.954281
cross subsidized price / cost ALT PHEV                                $325846 / $310329 R:1.050000
cross subsidized price / cost ALT sedan_wagon                         $299245 / $302621 R:0.988842
cross subsidized price / cost ALT TOTAL                               $299245 / $302621 R:0.988842

2024_0_0  SCORE:0.060750, CE:0.074388, CSPE:0.011158

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2024  Iteration=1 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2024 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.093938 / 0.093938 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.702844 / 0.702844 (DELTA:0.000000)
2024 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.203219 / 0.203219 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $318776 / $318776 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $296627 / $296627 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $310329 / $310329 R:1.000000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $315551 / $318776 R:0.989883
modified cross subsidized price / cost ALT sedan_wagon.ICE            $296627 / $296627 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $307104 / $310329 R:0.989608

cross subsidized price / cost ALT BEV                                 $318776 / $318776 R:1.000000
cross subsidized price / cost ALT ICE                                 $296627 / $296627 R:1.000000
cross subsidized price / cost ALT PHEV                                $310329 / $310329 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $301492 / $301492 R:1.000000
cross subsidized price / cost ALT TOTAL                               $301492 / $301492 R:1.000000

2024_1_1  SCORE:0.000000, CE:0.000000, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2025  Iteration=0 Ferrari

2025 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000638 / 0.174990 (DELTA:0.174351)
2025 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.620021 / 0.620019 (DELTA:0.000002)
2025 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.379341 / 0.204992 (DELTA:0.174349)

cross subsidized price / cost ALT sedan_wagon.BEV                     $334953 / $319003 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $287428 / $297385 R:0.966517
cross subsidized price / cost ALT sedan_wagon.PHEV                    $326415 / $310871 R:1.050000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $331653 / $319003 R:1.039655
modified cross subsidized price / cost ALT sedan_wagon.ICE            $287428 / $297385 R:0.966517
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $323115 / $310871 R:1.039385

cross subsidized price / cost ALT BEV                                 $334953 / $319003 R:1.050000
cross subsidized price / cost ALT ICE                                 $287428 / $297385 R:0.966517
cross subsidized price / cost ALT PHEV                                $326415 / $310871 R:1.050000
cross subsidized price / cost ALT sedan_wagon                         $303736 / $303933 R:0.999354
cross subsidized price / cost ALT TOTAL                               $303736 / $303933 R:0.999354

2025_0_0  SCORE:0.116880, CE:0.174351, CSPE:0.000646

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2025  Iteration=1 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2025 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.100223 / 0.100223 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.694786 / 0.694786 (DELTA:0.000000)
2025 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.204992 / 0.204992 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $319003 / $319003 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $297385 / $297385 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $310871 / $310871 R:1.000000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $315703 / $319003 R:0.989655
modified cross subsidized price / cost ALT sedan_wagon.ICE            $297385 / $297385 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $307571 / $310871 R:0.989385

cross subsidized price / cost ALT BEV                                 $319003 / $319003 R:1.000000
cross subsidized price / cost ALT ICE                                 $297385 / $297385 R:1.000000
cross subsidized price / cost ALT PHEV                                $310871 / $310871 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $302316 / $302316 R:1.000000
cross subsidized price / cost ALT TOTAL                               $302316 / $302316 R:1.000000

2025_1_1  SCORE:0.000000, CE:0.000000, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2026  Iteration=0 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2026 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.001306 / 0.244970 (DELTA:0.243664)
2026 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.550372 / 0.552564 (DELTA:0.002192)
2026 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.448322 / 0.202466 (DELTA:0.245855)

cross subsidized price / cost ALT sedan_wagon.BEV                     $321342 / $316380 R:1.015684
cross subsidized price / cost ALT sedan_wagon.ICE                     $288759 / $296193 R:0.974900
cross subsidized price / cost ALT sedan_wagon.PHEV                    $323759 / $309472 R:1.046164

modified cross subsidized price / cost ALT sedan_wagon.BEV            $318042 / $316380 R:1.005253
modified cross subsidized price / cost ALT sedan_wagon.ICE            $288759 / $296193 R:0.974900
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $320459 / $309472 R:1.035500

cross subsidized price / cost ALT BEV                                 $321342 / $316380 R:1.015684
cross subsidized price / cost ALT ICE                                 $288759 / $296193 R:0.974900
cross subsidized price / cost ALT PHEV                                $323759 / $309472 R:1.046164
cross subsidized price / cost ALT sedan_wagon                         $303827 / $303827 R:1.000000
cross subsidized price / cost ALT TOTAL                               $303827 / $303827 R:1.000000

2026_0_0  SCORE:0.163904, CE:0.245855, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2026  Iteration=1 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2026 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.127813 / 0.127813 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.669721 / 0.669721 (DELTA:0.000000)
2026 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.202466 / 0.202466 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $316380 / $316380 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $296193 / $296193 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $309472 / $309472 R:1.000000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $313080 / $316380 R:0.989570
modified cross subsidized price / cost ALT sedan_wagon.ICE            $296193 / $296193 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $306172 / $309472 R:0.989337

cross subsidized price / cost ALT BEV                                 $316380 / $316380 R:1.000000
cross subsidized price / cost ALT ICE                                 $296193 / $296193 R:1.000000
cross subsidized price / cost ALT PHEV                                $309472 / $309472 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $301462 / $301462 R:1.000000
cross subsidized price / cost ALT TOTAL                               $301462 / $301462 R:1.000000

2026_1_1  SCORE:0.000000, CE:0.000000, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2027  Iteration=0 Ferrari

2027 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.000520 / 0.259012 (DELTA:0.258492)
2027 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.531046 / 0.538747 (DELTA:0.007701)
2027 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.468434 / 0.202241 (DELTA:0.266194)

cross subsidized price / cost ALT sedan_wagon.BEV                     $330038 / $314602 R:1.049065
cross subsidized price / cost ALT sedan_wagon.ICE                     $292832 / $296047 R:0.989141
cross subsidized price / cost ALT sedan_wagon.PHEV                    $297951 / $309156 R:0.963756

modified cross subsidized price / cost ALT sedan_wagon.BEV            $326438 / $314602 R:1.037622
modified cross subsidized price / cost ALT sedan_wagon.ICE            $292832 / $296047 R:0.989141
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $294351 / $309156 R:0.952111

cross subsidized price / cost ALT BEV                                 $330038 / $314602 R:1.049065
cross subsidized price / cost ALT ICE                                 $292832 / $296047 R:0.989141
cross subsidized price / cost ALT PHEV                                $297951 / $309156 R:0.963756
cross subsidized price / cost ALT sedan_wagon                         $303504 / $303504 R:1.000000
cross subsidized price / cost ALT TOTAL                               $303504 / $303504 R:1.000000

2027_0_0  SCORE:0.177462, CE:0.266194, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2027  Iteration=1 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2027 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.144547 / 0.144547 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.653213 / 0.653213 (DELTA:0.000000)
2027 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.202241 / 0.202241 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $314602 / $314602 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $296047 / $296047 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $309156 / $309156 R:1.000000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $311002 / $314602 R:0.988557
modified cross subsidized price / cost ALT sedan_wagon.ICE            $296047 / $296047 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $305556 / $309156 R:0.988355

cross subsidized price / cost ALT BEV                                 $314602 / $314602 R:1.000000
cross subsidized price / cost ALT ICE                                 $296047 / $296047 R:1.000000
cross subsidized price / cost ALT PHEV                                $309156 / $309156 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $301380 / $301380 R:1.000000
cross subsidized price / cost ALT TOTAL                               $301380 / $301380 R:1.000000

2027_1_1  SCORE:0.000000, CE:0.000000, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2028  Iteration=0 Ferrari

2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.113618 / 0.200964 (DELTA:0.087347)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.671868 / 0.597346 (DELTA:0.074522)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.214515 / 0.201690 (DELTA:0.012825)

cross subsidized price / cost ALT sedan_wagon.BEV                     $329060 / $313391 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $282671 / $296804 R:0.952381
cross subsidized price / cost ALT sedan_wagon.PHEV                    $323904 / $308480 R:1.050000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $325310 / $313391 R:1.038034
modified cross subsidized price / cost ALT sedan_wagon.ICE            $282671 / $296804 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $320154 / $308480 R:1.037844

cross subsidized price / cost ALT BEV                                 $329060 / $313391 R:1.050000
cross subsidized price / cost ALT ICE                                 $282671 / $296804 R:0.952381
cross subsidized price / cost ALT PHEV                                $323904 / $308480 R:1.050000
cross subsidized price / cost ALT sedan_wagon                         $300310 / $302493 R:0.992784
cross subsidized price / cost ALT TOTAL                               $300310 / $302493 R:0.992784

2028_0_0  SCORE:0.065447, CE:0.087347, CSPE:0.007216

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2028  Iteration=1 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.052844 / 0.152702 (DELTA:0.099858)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.657657 / 0.645608 (DELTA:0.012048)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.289499 / 0.201690 (DELTA:0.087809)

cross subsidized price / cost ALT sedan_wagon.BEV                     $329060 / $313391 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $282684 / $296804 R:0.952425
cross subsidized price / cost ALT sedan_wagon.PHEV                    $323904 / $308480 R:1.050000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $325310 / $313391 R:1.038034
modified cross subsidized price / cost ALT sedan_wagon.ICE            $282684 / $296804 R:0.952425
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $320154 / $308480 R:1.037844

cross subsidized price / cost ALT BEV                                 $329060 / $313391 R:1.050000
cross subsidized price / cost ALT ICE                                 $282684 / $296804 R:0.952425
cross subsidized price / cost ALT PHEV                                $323904 / $308480 R:1.050000
cross subsidized price / cost ALT sedan_wagon                         $298079 / $301692 R:0.988026
cross subsidized price / cost ALT TOTAL                               $298079 / $301692 R:0.988026

2028_1_1  SCORE:0.078546, CE:0.099858, CSPE:0.011974

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2028  Iteration=2 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.152702 / 0.152702 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.645608 / 0.645608 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.201689 / 0.201690 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $329060 / $313391 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $282368 / $296472 R:0.952425
cross subsidized price / cost ALT sedan_wagon.PHEV                    $323904 / $308480 R:1.050000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $325310 / $313391 R:1.038034
modified cross subsidized price / cost ALT sedan_wagon.ICE            $282368 / $296472 R:0.952425
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $320154 / $308480 R:1.037844

cross subsidized price / cost ALT BEV                                 $329060 / $313391 R:1.050000
cross subsidized price / cost ALT ICE                                 $282368 / $296472 R:0.952425
cross subsidized price / cost ALT PHEV                                $323904 / $308480 R:1.050000
cross subsidized price / cost ALT sedan_wagon                         $297875 / $301478 R:0.988051
cross subsidized price / cost ALT TOTAL                               $297875 / $301478 R:0.988051

2028_2_2  SCORE:0.011949, CE:0.000000, CSPE:0.011949

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2028  Iteration=3 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.152702 / 0.152702 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.645608 / 0.645608 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.201689 / 0.201690 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $329060 / $313391 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $282368 / $296472 R:0.952425
cross subsidized price / cost ALT sedan_wagon.PHEV                    $323904 / $308480 R:1.050000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $325310 / $313391 R:1.038034
modified cross subsidized price / cost ALT sedan_wagon.ICE            $282368 / $296472 R:0.952425
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $320154 / $308480 R:1.037844

cross subsidized price / cost ALT BEV                                 $329060 / $313391 R:1.050000
cross subsidized price / cost ALT ICE                                 $282368 / $296472 R:0.952425
cross subsidized price / cost ALT PHEV                                $323904 / $308480 R:1.050000
cross subsidized price / cost ALT sedan_wagon                         $297875 / $301478 R:0.988051
cross subsidized price / cost ALT TOTAL                               $297875 / $301478 R:0.988051

2028_3_3  SCORE:0.011949, CE:0.000000, CSPE:0.011949

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2028  Iteration=4 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.152702 / 0.152702 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.645608 / 0.645608 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.201689 / 0.201690 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $329060 / $313391 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $282368 / $296472 R:0.952425
cross subsidized price / cost ALT sedan_wagon.PHEV                    $323904 / $308480 R:1.050000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $325310 / $313391 R:1.038034
modified cross subsidized price / cost ALT sedan_wagon.ICE            $282368 / $296472 R:0.952425
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $320154 / $308480 R:1.037844

cross subsidized price / cost ALT BEV                                 $329060 / $313391 R:1.050000
cross subsidized price / cost ALT ICE                                 $282368 / $296472 R:0.952425
cross subsidized price / cost ALT PHEV                                $323904 / $308480 R:1.050000
cross subsidized price / cost ALT sedan_wagon                         $297875 / $301478 R:0.988051
cross subsidized price / cost ALT TOTAL                               $297875 / $301478 R:0.988051

2028_4_4  SCORE:0.011949, CE:0.000000, CSPE:0.011949

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2028  Iteration=5 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2028 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.152702 / 0.152702 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.645608 / 0.645608 (DELTA:0.000000)
2028 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.201689 / 0.201690 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $329060 / $313391 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $282368 / $296472 R:0.952425
cross subsidized price / cost ALT sedan_wagon.PHEV                    $323904 / $308480 R:1.050000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $325310 / $313391 R:1.038034
modified cross subsidized price / cost ALT sedan_wagon.ICE            $282368 / $296472 R:0.952425
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $320154 / $308480 R:1.037844

cross subsidized price / cost ALT BEV                                 $329060 / $313391 R:1.050000
cross subsidized price / cost ALT ICE                                 $282368 / $296472 R:0.952425
cross subsidized price / cost ALT PHEV                                $323904 / $308480 R:1.050000
cross subsidized price / cost ALT sedan_wagon                         $297875 / $301478 R:0.988051
cross subsidized price / cost ALT TOTAL                               $297875 / $301478 R:0.988051

2028_5_5  SCORE:0.011949, CE:0.000000, CSPE:0.011949

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2029  Iteration=0 Ferrari

2029 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.157885 / 0.212697 (DELTA:0.054811)
2029 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.640374 / 0.585830 (DELTA:0.054543)
2029 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.201741 / 0.201473 (DELTA:0.000268)

cross subsidized price / cost ALT sedan_wagon.BEV                     $327437 / $311845 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $282214 / $296324 R:0.952381
cross subsidized price / cost ALT sedan_wagon.PHEV                    $323583 / $308174 R:1.050000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $323537 / $311845 R:1.037494
modified cross subsidized price / cost ALT sedan_wagon.ICE            $282214 / $296324 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $319683 / $308174 R:1.037345

cross subsidized price / cost ALT BEV                                 $327437 / $311845 R:1.050000
cross subsidized price / cost ALT ICE                                 $282214 / $296324 R:0.952381
cross subsidized price / cost ALT PHEV                                $323583 / $308174 R:1.050000
cross subsidized price / cost ALT sedan_wagon                         $300167 / $302013 R:0.993889
cross subsidized price / cost ALT TOTAL                               $300167 / $302013 R:0.993889

2029_0_0  SCORE:0.042652, CE:0.054811, CSPE:0.006111

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2029  Iteration=1 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2029 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.158080 / 0.177345 (DELTA:0.019265)
2029 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.640418 / 0.621182 (DELTA:0.019236)
2029 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.201502 / 0.201473 (DELTA:0.000029)

cross subsidized price / cost ALT sedan_wagon.BEV                     $311845 / $311845 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $296324 / $296324 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $308174 / $308174 R:1.000000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $307945 / $311845 R:0.987494
modified cross subsidized price / cost ALT sedan_wagon.ICE            $296324 / $296324 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $304274 / $308174 R:0.987345

cross subsidized price / cost ALT BEV                                 $311845 / $311845 R:1.000000
cross subsidized price / cost ALT ICE                                 $296324 / $296324 R:1.000000
cross subsidized price / cost ALT PHEV                                $308174 / $308174 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $301464 / $301464 R:1.000000
cross subsidized price / cost ALT TOTAL                               $301464 / $301464 R:1.000000

2029_1_1  SCORE:0.012843, CE:0.019265, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2029  Iteration=2 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2029 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.177345 / 0.177345 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.621182 / 0.621182 (DELTA:0.000000)
2029 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.201473 / 0.201473 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $311845 / $311845 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $296324 / $296324 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $308174 / $308174 R:1.000000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $307945 / $311845 R:0.987494
modified cross subsidized price / cost ALT sedan_wagon.ICE            $296324 / $296324 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $304274 / $308174 R:0.987345

cross subsidized price / cost ALT BEV                                 $311845 / $311845 R:1.000000
cross subsidized price / cost ALT ICE                                 $296324 / $296324 R:1.000000
cross subsidized price / cost ALT PHEV                                $308174 / $308174 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $301464 / $301464 R:1.000000
cross subsidized price / cost ALT TOTAL                               $301464 / $301464 R:1.000000

2029_2_2  SCORE:0.000000, CE:0.000000, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2030  Iteration=0 Ferrari

2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.155866 / 0.218661 (DELTA:0.062795)
2030 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.623194 / 0.579903 (DELTA:0.043291)
2030 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.220940 / 0.201436 (DELTA:0.019504)

cross subsidized price / cost ALT sedan_wagon.BEV                     $327119 / $311542 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $282154 / $296261 R:0.952381
cross subsidized price / cost ALT sedan_wagon.PHEV                    $323628 / $308217 R:1.050000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $322994 / $311542 R:1.036759
modified cross subsidized price / cost ALT sedan_wagon.ICE            $282154 / $296261 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $319503 / $308217 R:1.036617

cross subsidized price / cost ALT BEV                                 $327119 / $311542 R:1.050000
cross subsidized price / cost ALT ICE                                 $282154 / $296261 R:0.952381
cross subsidized price / cost ALT PHEV                                $323628 / $308217 R:1.050000
cross subsidized price / cost ALT sedan_wagon                         $300340 / $302011 R:0.994468
cross subsidized price / cost ALT TOTAL                               $300340 / $302011 R:0.994468

2030_0_0  SCORE:0.047395, CE:0.062795, CSPE:0.005532

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2030  Iteration=1 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.171599 / 0.185692 (DELTA:0.014093)
2030 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.626739 / 0.612872 (DELTA:0.013867)
2030 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.201662 / 0.201436 (DELTA:0.000226)

cross subsidized price / cost ALT sedan_wagon.BEV                     $311542 / $311542 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $296261 / $296261 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $308217 / $308217 R:1.000000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $307417 / $311542 R:0.986759
modified cross subsidized price / cost ALT sedan_wagon.ICE            $296261 / $296261 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $304092 / $308217 R:0.986617

cross subsidized price / cost ALT BEV                                 $311542 / $311542 R:1.000000
cross subsidized price / cost ALT ICE                                 $296261 / $296261 R:1.000000
cross subsidized price / cost ALT PHEV                                $308217 / $308217 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $301507 / $301507 R:1.000000
cross subsidized price / cost ALT TOTAL                               $301507 / $301507 R:1.000000

2030_1_1  SCORE:0.009395, CE:0.014093, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2030  Iteration=2 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2030 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.185692 / 0.185692 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.612872 / 0.612872 (DELTA:0.000000)
2030 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.201436 / 0.201436 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $311542 / $311542 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $296261 / $296261 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $308217 / $308217 R:1.000000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $307417 / $311542 R:0.986759
modified cross subsidized price / cost ALT sedan_wagon.ICE            $296261 / $296261 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $304092 / $308217 R:0.986617

cross subsidized price / cost ALT BEV                                 $311542 / $311542 R:1.000000
cross subsidized price / cost ALT ICE                                 $296261 / $296261 R:1.000000
cross subsidized price / cost ALT PHEV                                $308217 / $308217 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $301507 / $301507 R:1.000000
cross subsidized price / cost ALT TOTAL                               $301507 / $301507 R:1.000000

2030_2_2  SCORE:0.000000, CE:0.000000, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2031  Iteration=0 Ferrari

2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.140349 / 0.227635 (DELTA:0.087286)
2031 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.570969 / 0.570881 (DELTA:0.000088)
2031 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.288682 / 0.201484 (DELTA:0.087198)

cross subsidized price / cost ALT sedan_wagon.BEV                     $326762 / $311202 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $282130 / $296237 R:0.952381
cross subsidized price / cost ALT sedan_wagon.PHEV                    $323599 / $308189 R:1.050000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $321687 / $311202 R:1.033692
modified cross subsidized price / cost ALT sedan_wagon.ICE            $282130 / $296237 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $318524 / $308189 R:1.033533

cross subsidized price / cost ALT BEV                                 $326762 / $311202 R:1.050000
cross subsidized price / cost ALT ICE                                 $282130 / $296237 R:0.952381
cross subsidized price / cost ALT PHEV                                $323599 / $308189 R:1.050000
cross subsidized price / cost ALT sedan_wagon                         $300645 / $302052 R:0.995344
cross subsidized price / cost ALT TOTAL                               $300645 / $302052 R:0.995344

2031_0_0  SCORE:0.062847, CE:0.087286, CSPE:0.004656

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2031  Iteration=1 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.211481 / 0.212131 (DELTA:0.000650)
2031 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.586994 / 0.586384 (DELTA:0.000609)
2031 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.201525 / 0.201484 (DELTA:0.000041)

cross subsidized price / cost ALT sedan_wagon.BEV                     $311202 / $311202 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $296237 / $296237 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $308189 / $308189 R:1.000000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $306127 / $311202 R:0.983692
modified cross subsidized price / cost ALT sedan_wagon.ICE            $296237 / $296237 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $303114 / $308189 R:0.983533

cross subsidized price / cost ALT BEV                                 $311202 / $311202 R:1.000000
cross subsidized price / cost ALT ICE                                 $296237 / $296237 R:1.000000
cross subsidized price / cost ALT PHEV                                $308189 / $308189 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $301820 / $301820 R:1.000000
cross subsidized price / cost ALT TOTAL                               $301820 / $301820 R:1.000000

2031_1_1  SCORE:0.000434, CE:0.000650, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2031  Iteration=2 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2031 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.212131 / 0.212131 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.586384 / 0.586384 (DELTA:0.000000)
2031 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.201484 / 0.201484 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $311202 / $311202 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $296237 / $296237 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $308189 / $308189 R:1.000000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $306127 / $311202 R:0.983692
modified cross subsidized price / cost ALT sedan_wagon.ICE            $296237 / $296237 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $303114 / $308189 R:0.983533

cross subsidized price / cost ALT BEV                                 $311202 / $311202 R:1.000000
cross subsidized price / cost ALT ICE                                 $296237 / $296237 R:1.000000
cross subsidized price / cost ALT PHEV                                $308189 / $308189 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $301820 / $301820 R:1.000000
cross subsidized price / cost ALT TOTAL                               $301820 / $301820 R:1.000000

2031_2_2  SCORE:0.000000, CE:0.000000, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2032  Iteration=0 Ferrari

2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.230706 / 0.232787 (DELTA:0.002081)
2032 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.568099 / 0.566035 (DELTA:0.002063)
2032 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.201195 / 0.201178 (DELTA:0.000018)

cross subsidized price / cost ALT sedan_wagon.BEV                     $326679 / $311122 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $281956 / $296054 R:0.952381
cross subsidized price / cost ALT sedan_wagon.PHEV                    $323448 / $308046 R:1.050000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $320679 / $311122 R:1.030715
modified cross subsidized price / cost ALT sedan_wagon.ICE            $281956 / $296054 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $317448 / $308046 R:1.030522

cross subsidized price / cost ALT BEV                                 $326679 / $311122 R:1.050000
cross subsidized price / cost ALT ICE                                 $281956 / $296054 R:0.952381
cross subsidized price / cost ALT PHEV                                $323448 / $308046 R:1.050000
cross subsidized price / cost ALT sedan_wagon                         $300714 / $301974 R:0.995827
cross subsidized price / cost ALT TOTAL                               $300714 / $301974 R:0.995827

2032_0_0  SCORE:0.005560, CE:0.002081, CSPE:0.004173

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2032  Iteration=1 Ferrari

2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.190365 / 0.239812 (DELTA:0.049446)
2032 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.559011 / 0.559011 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.250624 / 0.201178 (DELTA:0.049446)

cross subsidized price / cost ALT sedan_wagon.BEV                     $326679 / $311122 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $283267 / $296054 R:0.956807
cross subsidized price / cost ALT sedan_wagon.PHEV                    $323448 / $308046 R:1.050000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $320679 / $311122 R:1.030715
modified cross subsidized price / cost ALT sedan_wagon.ICE            $283267 / $296054 R:0.956807
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $317448 / $308046 R:1.030522

cross subsidized price / cost ALT BEV                                 $326679 / $311122 R:1.050000
cross subsidized price / cost ALT ICE                                 $283267 / $296054 R:0.956807
cross subsidized price / cost ALT PHEV                                $323448 / $308046 R:1.050000
cross subsidized price / cost ALT sedan_wagon                         $301761 / $302080 R:0.998944
cross subsidized price / cost ALT TOTAL                               $301761 / $302080 R:0.998944

2032_1_1  SCORE:0.034021, CE:0.049446, CSPE:0.001056

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2032  Iteration=2 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.230300 / 0.231707 (DELTA:0.001406)
2032 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.568007 / 0.567116 (DELTA:0.000892)
2032 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.201693 / 0.201178 (DELTA:0.000515)

cross subsidized price / cost ALT sedan_wagon.BEV                     $311122 / $311122 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $296054 / $296054 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $308046 / $308046 R:1.000000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $305122 / $311122 R:0.980715
modified cross subsidized price / cost ALT sedan_wagon.ICE            $296054 / $296054 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $302046 / $308046 R:0.980522

cross subsidized price / cost ALT BEV                                 $311122 / $311122 R:1.000000
cross subsidized price / cost ALT ICE                                 $296054 / $296054 R:1.000000
cross subsidized price / cost ALT PHEV                                $308046 / $308046 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $301958 / $301958 R:1.000000
cross subsidized price / cost ALT TOTAL                               $301958 / $301958 R:1.000000

2032_2_2  SCORE:0.000938, CE:0.001406, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2032  Iteration=3 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2032 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.231707 / 0.231707 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.567116 / 0.567116 (DELTA:0.000000)
2032 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.201178 / 0.201178 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $311122 / $311122 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $296054 / $296054 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $308046 / $308046 R:1.000000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $305122 / $311122 R:0.980715
modified cross subsidized price / cost ALT sedan_wagon.ICE            $296054 / $296054 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $302046 / $308046 R:0.980522

cross subsidized price / cost ALT BEV                                 $311122 / $311122 R:1.000000
cross subsidized price / cost ALT ICE                                 $296054 / $296054 R:1.000000
cross subsidized price / cost ALT PHEV                                $308046 / $308046 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $301958 / $301958 R:1.000000
cross subsidized price / cost ALT TOTAL                               $301958 / $301958 R:1.000000

2032_3_3  SCORE:0.000000, CE:0.000000, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2033  Iteration=0 Ferrari

2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.123479 / 0.206443 (DELTA:0.082964)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.637769 / 0.592329 (DELTA:0.045441)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.238751 / 0.201228 (DELTA:0.037523)

cross subsidized price / cost ALT sedan_wagon.BEV                     $326307 / $310768 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $282241 / $296353 R:0.952381
cross subsidized price / cost ALT sedan_wagon.PHEV                    $322844 / $307471 R:1.050000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $326307 / $310768 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $282241 / $296353 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $322844 / $307471 R:1.050000

cross subsidized price / cost ALT BEV                                 $326307 / $310768 R:1.050000
cross subsidized price / cost ALT ICE                                 $282241 / $296353 R:0.952381
cross subsidized price / cost ALT PHEV                                $322844 / $307471 R:1.050000
cross subsidized price / cost ALT sedan_wagon                         $299509 / $301566 R:0.993177
cross subsidized price / cost ALT TOTAL                               $299509 / $301566 R:0.993177

2033_0_0  SCORE:0.062132, CE:0.082964, CSPE:0.006823

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2033  Iteration=1 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.151744 / 0.166130 (DELTA:0.014386)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.644332 / 0.632642 (DELTA:0.011690)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.203924 / 0.201228 (DELTA:0.002696)

cross subsidized price / cost ALT sedan_wagon.BEV                     $310768 / $310768 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $296353 / $296353 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $307471 / $307471 R:1.000000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $310768 / $310768 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $296353 / $296353 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $307471 / $307471 R:1.000000

cross subsidized price / cost ALT BEV                                 $310768 / $310768 R:1.000000
cross subsidized price / cost ALT ICE                                 $296353 / $296353 R:1.000000
cross subsidized price / cost ALT PHEV                                $307471 / $307471 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $300985 / $300985 R:1.000000
cross subsidized price / cost ALT TOTAL                               $300985 / $300985 R:1.000000

2033_1_1  SCORE:0.009591, CE:0.014386, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2033  Iteration=2 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2033 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.166130 / 0.166130 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.632642 / 0.632642 (DELTA:0.000000)
2033 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.201228 / 0.201228 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $310768 / $310768 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $296032 / $296032 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $307471 / $307471 R:1.000000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $310768 / $310768 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $296032 / $296032 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $307471 / $307471 R:1.000000

cross subsidized price / cost ALT BEV                                 $310768 / $310768 R:1.000000
cross subsidized price / cost ALT ICE                                 $296032 / $296032 R:1.000000
cross subsidized price / cost ALT PHEV                                $307471 / $307471 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $300782 / $300782 R:1.000000
cross subsidized price / cost ALT TOTAL                               $300782 / $300782 R:1.000000

2033_2_2  SCORE:0.000000, CE:0.000000, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2034  Iteration=0 Ferrari

2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.106023 / 0.217112 (DELTA:0.111089)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.615871 / 0.581824 (DELTA:0.034047)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.278106 / 0.201064 (DELTA:0.077042)

cross subsidized price / cost ALT sedan_wagon.BEV                     $325307 / $309816 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $283811 / $298002 R:0.952381
cross subsidized price / cost ALT sedan_wagon.PHEV                    $322492 / $307135 R:1.050000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $325307 / $309816 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $283811 / $298002 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $322492 / $307135 R:1.050000

cross subsidized price / cost ALT BEV                                 $325307 / $309816 R:1.050000
cross subsidized price / cost ALT ICE                                 $283811 / $298002 R:0.952381
cross subsidized price / cost ALT PHEV                                $322492 / $307135 R:1.050000
cross subsidized price / cost ALT sedan_wagon                         $300598 / $302403 R:0.994030
cross subsidized price / cost ALT TOTAL                               $300598 / $302403 R:0.994030

2034_0_0  SCORE:0.080030, CE:0.111089, CSPE:0.005970

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2034  Iteration=1 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.166441 / 0.167945 (DELTA:0.001504)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.632263 / 0.630991 (DELTA:0.001271)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.201297 / 0.201064 (DELTA:0.000233)

cross subsidized price / cost ALT sedan_wagon.BEV                     $309816 / $309816 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $298002 / $298002 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $307135 / $307135 R:1.000000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $309816 / $309816 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $298002 / $298002 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $307135 / $307135 R:1.000000

cross subsidized price / cost ALT BEV                                 $309816 / $309816 R:1.000000
cross subsidized price / cost ALT ICE                                 $298002 / $298002 R:1.000000
cross subsidized price / cost ALT PHEV                                $307135 / $307135 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $301822 / $301822 R:1.000000
cross subsidized price / cost ALT TOTAL                               $301822 / $301822 R:1.000000

2034_1_1  SCORE:0.001003, CE:0.001504, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2034  Iteration=2 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2034 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.167945 / 0.167945 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.630991 / 0.630991 (DELTA:0.000000)
2034 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.201064 / 0.201064 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $309816 / $309816 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $298002 / $298002 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $307135 / $307135 R:1.000000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $309816 / $309816 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $298002 / $298002 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $307135 / $307135 R:1.000000

cross subsidized price / cost ALT BEV                                 $309816 / $309816 R:1.000000
cross subsidized price / cost ALT ICE                                 $298002 / $298002 R:1.000000
cross subsidized price / cost ALT PHEV                                $307135 / $307135 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $301822 / $301822 R:1.000000
cross subsidized price / cost ALT TOTAL                               $301822 / $301822 R:1.000000

2034_2_2  SCORE:0.000000, CE:0.000000, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2035  Iteration=0 Ferrari

2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.177396 / 0.220687 (DELTA:0.043291)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.621436 / 0.578179 (DELTA:0.043257)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.201168 / 0.201134 (DELTA:0.000034)

cross subsidized price / cost ALT sedan_wagon.BEV                     $324472 / $309021 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $283795 / $297985 R:0.952381
cross subsidized price / cost ALT sedan_wagon.PHEV                    $322260 / $306914 R:1.050000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $324472 / $309021 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $283795 / $297985 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $322260 / $306914 R:1.050000

cross subsidized price / cost ALT BEV                                 $324472 / $309021 R:1.050000
cross subsidized price / cost ALT ICE                                 $283795 / $297985 R:0.952381
cross subsidized price / cost ALT PHEV                                $322260 / $306914 R:1.050000
cross subsidized price / cost ALT sedan_wagon                         $300509 / $302217 R:0.994349
cross subsidized price / cost ALT TOTAL                               $300509 / $302217 R:0.994349

2035_0_0  SCORE:0.034512, CE:0.043291, CSPE:0.005651

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2035  Iteration=1 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.177414 / 0.178863 (DELTA:0.001449)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.621441 / 0.620003 (DELTA:0.001438)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.201145 / 0.201134 (DELTA:0.000011)

cross subsidized price / cost ALT sedan_wagon.BEV                     $309021 / $309021 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $297985 / $297985 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $306914 / $306914 R:1.000000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $309021 / $309021 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $297985 / $297985 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $306914 / $306914 R:1.000000

cross subsidized price / cost ALT BEV                                 $309021 / $309021 R:1.000000
cross subsidized price / cost ALT ICE                                 $297985 / $297985 R:1.000000
cross subsidized price / cost ALT PHEV                                $306914 / $306914 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $301755 / $301755 R:1.000000
cross subsidized price / cost ALT TOTAL                               $301755 / $301755 R:1.000000

2035_1_1  SCORE:0.000966, CE:0.001449, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2035  Iteration=2 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2035 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.178863 / 0.178863 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.620003 / 0.620003 (DELTA:0.000000)
2035 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.201134 / 0.201134 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $309021 / $309021 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $297985 / $297985 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $306914 / $306914 R:1.000000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $309021 / $309021 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $297985 / $297985 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $306914 / $306914 R:1.000000

cross subsidized price / cost ALT BEV                                 $309021 / $309021 R:1.000000
cross subsidized price / cost ALT ICE                                 $297985 / $297985 R:1.000000
cross subsidized price / cost ALT PHEV                                $306914 / $306914 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $301755 / $301755 R:1.000000
cross subsidized price / cost ALT TOTAL                               $301755 / $301755 R:1.000000

2035_2_2  SCORE:0.000000, CE:0.000000, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2036  Iteration=0 Ferrari

2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.183280 / 0.222708 (DELTA:0.039427)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.616041 / 0.576629 (DELTA:0.039412)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.200679 / 0.200663 (DELTA:0.000016)

cross subsidized price / cost ALT sedan_wagon.BEV                     $323867 / $308444 R:1.050000
cross subsidized price / cost ALT sedan_wagon.ICE                     $283549 / $297727 R:0.952381
cross subsidized price / cost ALT sedan_wagon.PHEV                    $321868 / $306541 R:1.050000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $323867 / $308444 R:1.050000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $283549 / $297727 R:0.952381
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $321868 / $306541 R:1.050000

cross subsidized price / cost ALT BEV                                 $323867 / $308444 R:1.050000
cross subsidized price / cost ALT ICE                                 $283549 / $297727 R:0.952381
cross subsidized price / cost ALT PHEV                                $321868 / $306541 R:1.050000
cross subsidized price / cost ALT sedan_wagon                         $300217 / $301882 R:0.994485
cross subsidized price / cost ALT TOTAL                               $300217 / $301882 R:0.994485

2036_0_0  SCORE:0.031800, CE:0.039427, CSPE:0.005515

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2036  Iteration=1 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.183284 / 0.184668 (DELTA:0.001384)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.616041 / 0.614669 (DELTA:0.001372)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.200675 / 0.200663 (DELTA:0.000011)

cross subsidized price / cost ALT sedan_wagon.BEV                     $308444 / $308444 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $297727 / $297727 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $306541 / $306541 R:1.000000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $308444 / $308444 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $297727 / $297727 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $306541 / $306541 R:1.000000

cross subsidized price / cost ALT BEV                                 $308444 / $308444 R:1.000000
cross subsidized price / cost ALT ICE                                 $297727 / $297727 R:1.000000
cross subsidized price / cost ALT PHEV                                $306541 / $306541 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $301475 / $301475 R:1.000000
cross subsidized price / cost ALT TOTAL                               $301475 / $301475 R:1.000000

2036_1_1  SCORE:0.000923, CE:0.001384, CSPE:0.000000

Running 2024_03_04_12_46_32_LDV_sensitivity-HighBatteryCost_20240304_NTR:  Year=2036  Iteration=2 Ferrari
%%% consumer sedan_wagon shares constrained %%%

2036 producer / consumer_abs_share_frac_sedan_wagon.BEV               = 0.184668 / 0.184668 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.ICE               = 0.614669 / 0.614669 (DELTA:0.000000)
2036 producer / consumer_abs_share_frac_sedan_wagon.PHEV              = 0.200663 / 0.200663 (DELTA:0.000000)

cross subsidized price / cost ALT sedan_wagon.BEV                     $308444 / $308444 R:1.000000
cross subsidized price / cost ALT sedan_wagon.ICE                     $297727 / $297727 R:1.000000
cross subsidized price / cost ALT sedan_wagon.PHEV                    $306541 / $306541 R:1.000000

modified cross subsidized price / cost ALT sedan_wagon.BEV            $308444 / $308444 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.ICE            $297727 / $297727 R:1.000000
modified cross subsidized price / cost ALT sedan_wagon.PHEV           $306541 / $306541 R:1.000000

cross subsidized price / cost ALT BEV                                 $308444 / $308444 R:1.000000
cross subsidized price / cost ALT ICE                                 $297727 / $297727 R:1.000000
cross subsidized price / cost ALT PHEV                                $306541 / $306541 R:1.000000
cross subsidized price / cost ALT sedan_wagon                         $301475 / $301475 R:1.000000
cross subsidized price / cost ALT TOTAL                               $301475 / $301475 R:1.000000

2036_2_2  SCORE:0.000000, CE:0.000000, CSPE:0.000000

